Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
779.37 USD1,348.70 USD1,821.34 USD
+28.42%
1,348.70 USDCurrent price is 28.4% above the base model value.
F
US
FIX.US · COMFORT SYSTEMS USA INC
US · US
Latest price1,732.00 USD
30D-27.15%
Vs. base value+280%
Research summary
FIX.US latest organized financial period shows revenue grew +29.52% YoY and net income grew +95.73% YoY. Current price is about 1,732 USD, while the model base case is about 456 USD; the current price sits +280% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,732.00 USD
Base value455.91 USD
Vs. base+280%
Price date2026/04/29
322.28 USD455.91 USD561.93 USD
+280%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
432.57 USD699.83 USD911.88 USD
+147%
699.83 USDCurrent price is 147.5% above the base model value.Adjusted reference: 695.41 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.3%
Current price implies roughly 19.3% annualized FCF growth.
19.3%Current price implies roughly 19.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
205.13 USD205.13 USD205.13 USD
+744%
205.13 USDCurrent price is 744.3% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | 5M USD | Medium |
| 2023/12/31 | Asset sale gain/loss | Asset sale gain/loss | 5M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2020/12/31 | Asset sale gain/loss | Asset sale gain/loss | 3M USD | Medium |
| 2026/03/31 | Asset sale gain/loss | Asset sale gain/loss | 239K USD | Medium |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | 1M USD | Medium |
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | 788K USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | 878K USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 9B USD | 1B USD | 1B USD | 1B USD | 28.88 | 28.84 |
| 2024/12/31 | Annual | 7B USD | 522M USD | 518M USD | 738M USD | 14.6 | 14.47 |
| 2023/12/31 | Annual | 5B USD | 323M USD | 318M USD | 545M USD | 9.01 | 8.86 |
| 2022/12/31 | Annual | 4B USD | 246M USD | 242M USD | 253M USD | 6.82 | 6.72 |
| 2021/12/31 | Annual | 3B USD | 143M USD | 140M USD | 158M USD | 3.93 | 3.83 |
Ad placement